[FAJAR] YoY Annualized Quarter Result on 31-Mar-2015 [#3]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
21-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- -13.18%
YoY- 35.14%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 449,021 431,270 426,473 366,209 285,469 185,030 176,454 16.83%
PBT 74,194 104,533 59,946 5,134 5,001 4,601 -1,410 -
Tax -20,828 -25,921 -19,253 -2,198 -1,681 -724 -117 137.08%
NP 53,366 78,612 40,693 2,936 3,320 3,877 -1,528 -
-
NP to SH 23,476 38,358 18,582 4,492 3,324 3,877 -1,528 -
-
Tax Rate 28.07% 24.80% 32.12% 42.81% 33.61% 15.74% - -
Total Cost 395,654 352,658 385,780 363,273 282,149 181,153 177,982 14.23%
-
Net Worth 287,598 255,266 234,923 193,953 153,257 140,128 141,950 12.48%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 7,446 48 87 - - - - -
Div Payout % 31.72% 0.13% 0.47% - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 287,598 255,266 234,923 193,953 153,257 140,128 141,950 12.48%
NOSH 373,843 361,874 328,702 295,526 207,749 187,612 171,044 13.91%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 11.89% 18.23% 9.54% 0.80% 1.16% 2.10% -0.87% -
ROE 8.16% 15.03% 7.91% 2.32% 2.17% 2.77% -1.08% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 120.59 119.18 129.74 123.92 137.41 98.62 103.16 2.63%
EPS 6.36 10.60 5.65 1.52 1.60 2.07 -0.89 -
DPS 2.00 0.01 0.03 0.00 0.00 0.00 0.00 -
NAPS 0.7724 0.7054 0.7147 0.6563 0.7377 0.7469 0.8299 -1.18%
Adjusted Per Share Value based on latest NOSH - 325,833
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 60.30 57.91 57.27 49.18 38.33 24.85 23.70 16.83%
EPS 3.15 5.15 2.50 0.60 0.45 0.52 -0.21 -
DPS 1.00 0.01 0.01 0.00 0.00 0.00 0.00 -
NAPS 0.3862 0.3428 0.3155 0.2604 0.2058 0.1882 0.1906 12.48%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.71 0.74 0.585 0.43 0.59 0.625 0.94 -
P/RPS 0.59 0.62 0.45 0.35 0.43 0.63 0.91 -6.96%
P/EPS 11.26 6.98 10.35 28.29 36.88 30.24 -105.22 -
EY 8.88 14.32 9.66 3.53 2.71 3.31 -0.95 -
DY 2.82 0.02 0.05 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.05 0.82 0.66 0.80 0.84 1.13 -3.36%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 25/05/18 30/05/17 26/05/16 21/05/15 22/05/14 20/05/13 22/05/12 -
Price 0.405 0.905 0.58 0.435 0.595 0.70 0.87 -
P/RPS 0.34 0.76 0.45 0.35 0.43 0.71 0.84 -13.98%
P/EPS 6.42 8.54 10.26 28.62 37.19 33.87 -97.39 -
EY 15.57 11.71 9.75 3.49 2.69 2.95 -1.03 -
DY 4.94 0.01 0.05 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 1.28 0.81 0.66 0.81 0.94 1.05 -11.04%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment